| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1,907.2 | 1,889.2 | 1,502.1 | 981.8 | 843.5 | 1,089.4 | 649.4 | 589.7 | 430.0 | 291.8 | 246.0 | 225.1 | 245.1 | 110.2 | 263.6 | 445.2 | 315.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26.1 | ||
| Cash And Short Term Investments | 1,907.2 | 1,889.2 | 1,502.1 | 981.8 | 843.5 | 1,089.4 | 649.4 | 589.7 | 430.0 | 291.8 | 246.0 | 225.1 | 245.1 | 110.2 | 263.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 319.0 | 332.9 | 296.6 | 301.5 | 302.7 | 215.7 | 185.6 | 178.6 | 143.7 | 158.6 | 160.2 | 143.1 | 106.2 | 190.8 | 193.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 487.0 | 495.2 | 474.3 | 532.9 | 506.8 | 278.2 | 311.6 | 278.8 | 299.6 | 298.9 | 299.9 | 238.9 | 211.5 | 300.2 | 253.3 | 125.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 795.0 | 728.6 | 651.3 | 584.2 | 505.0 | 473.1 | 451.2 | 449.7 | 430.9 | 416.3 | 401.1 | 361.3 | 287.7 | 195.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.4 | 1.5 | 1.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | 0.0 | 0.6 | 0.6 | 0.6 | 0.6 | 67.5 | 5.4 | 6.7 | 33.0 | - | - | |||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,907.2 | 2,086.7 | 1,414.5 | 1,720.4 | 1,889.2 | 2,240.9 | 1,225.7 | 1,438.4 | 1,502.1 | 1,650.8 | 823.1 | 1,046.9 | 981.8 | 1,057.8 | 419.3 | |||||||||||||||||||||||||
| 176.8 |
| 54.5 |
| - |
| - |
| - |
| 445.2 |
| 342.0 |
| 176.8 |
| 54.5 |
| 116.7 |
| 76.4 |
| - |
| - |
| 85.4 |
| - |
| - |
| Prepaid Expenses | 53.2 | 39.3 | 34.3 | 33.8 | 25.6 | 16.9 | 17.8 | 19.9 | 17.6 | 16.0 | 18.2 | 15.1 | 12.1 | 14.1 | 8.7 | 7.9 | - | - | - |
| Other Current Assets | 82.1 | 67.3 | 92.7 | 55.5 | 55.3 | 44.2 | 21.5 | 26.0 | 17.6 | 30.8 | 38.0 | 35.1 | 27.1 | 59.0 | 84.5 | 8.9 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,850.4 | 2,860.5 | 2,443.5 | 1,910.3 | 1,752.1 | 1,650.8 | 1,194.1 | 1,095.4 | 910.7 | 820.8 | 785.8 | 686.6 | 623.9 | 691.6 | 817.9 | 715.7 | 521.0 | - | - |
| 137.5 |
| 81.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 457.2 | 403.0 | 349.1 | 317.5 | 282.6 | 266.9 | 242.1 | 235.9 | 210.8 | 190.8 | 163.8 | 129.0 | 103.1 | 69.6 | 47.2 | 33.5 | - | - | - |
| Property,Plant & Equipment Net | 337.8 | 325.6 | 302.1 | 266.7 | 222.4 | 206.2 | 209.0 | 213.8 | 220.2 | 225.5 | 237.2 | 232.3 | 184.6 | 125.4 | 90.3 | 47.7 | 35.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 127.9 | 127.9 | 127.9 | 128.7 | 120.0 | 6.5 | 6.5 | - | - |
| Intangible Assets | 15.6 | 15.7 | 27.1 | 37.5 | 39.7 | 41.9 | 48.0 | 51.5 | 57.9 | 65.1 | 83.0 | 87.7 | 91.4 | 96.0 | 94.4 | 18.4 | 17.4 | - | - |
| Operating Lease Right Of Use Assets | 335.1 | 237.4 | 225.7 | 213.3 | 182.5 | 187.0 | 243.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 68.5 | 77.6 | 72.6 | 72.6 | 64.2 | 37.2 | 28.2 | 30.9 | 38.4 | 44.7 | 20.6 | 15.0 | 17.1 | 13.4 | 13.2 | 15.1 | 16.7 | - | - |
| Other Non-Current Assets | 66.3 | 39.5 | 50.6 | 41.9 | 57.3 | 30.6 | 28.2 | 21.7 | 23.3 | 21.6 | 23.5 | 20.3 | 19.4 | 13.0 | 10.3 | 5.5 | 2.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,687.8 | 3,570.3 | 3,135.6 | 2,556.2 | 2,332.3 | 2,167.7 | 1,765.1 | 1,427.2 | 1,264.4 | 1,191.8 | 1,278.1 | 1,169.9 | 1,064.2 | 1,068.1 | 1,146.2 | 809.0 | 599.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 0.0 | 0.6 | 0.6 | 0.6 | 0.6 | 67.5 | 5.4 | 6.7 | 33.0 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 83.9 | 54.5 | 53.6 | 50.8 | 50.1 | 46.8 | 49.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 119.6 | 125.4 | 123.7 | 63.8 | 67.6 | 79.2 | 42.3 | 54.5 | 55.7 | 22.6 | 20.6 | 27.3 | 22.9 | 15.9 | 32.6 | 35.1 | 20.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 804.1 | 769.9 | 720.0 | 497.4 | 541.7 | 468.4 | 300.9 | 250.5 | 189.2 | 159.1 | 238.5 | 167.5 | 122.2 | 267.0 | 232.1 | 144.9 | 100.9 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 291.3 | 222.5 | 213.3 | 195.7 | 172.0 | 176.3 | 215.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 66.5 | 51.2 | 42.4 | 35.3 | 25.5 | 18.7 | 14.5 | 18.9 | 15.7 | 14.7 | 14.3 | 11.5 | 38.8 | - | - | - | - | - | - |
| Total Non-Current Liabilities | 384.1 | 287.3 | 308.1 | 293.1 | 251.7 | 255.1 | 324.1 | 131.6 | 134.4 | 78.5 | 72.1 | 65.4 | 53.1 | 62.2 | 72.7 | 8.5 | 6.3 | - | - |
| Total Liabilities | 1,188.1 | 1,057.2 | 1,028.1 | 790.5 | 793.4 | 723.5 | 625.0 | 382.1 | 323.6 | 237.5 | 310.6 | 232.9 | 175.4 | 329.3 | 304.8 | 153.3 | 107.1 | - | - |
| 0.4 |
| - |
| - |
| Additional Paid In Capital | 287.8 | 253.5 | 243.1 | 232.9 | 210.8 | 203.3 | 191.5 | 178.2 | 167.6 | 160.8 | 161.3 | 158.8 | 146.7 | - | - | - | - | - | - |
| Retained Earnings | 2,246.4 | 2,307.7 | 1,913.6 | 1,571.6 | 1,352.7 | 1,257.4 | 973.9 | 889.3 | 785.9 | 819.6 | 826.4 | 798.4 | 743.8 | 600.8 | 692.6 | 513.5 | 365.3 | - | - |
| Accumulated Other Comprehensive Income | (35.9) | (49.7) | (50.7) | (39.0) | (25.0) | (16.7) | (25.6) | (22.7) | (13.0) | (26.5) | (20.6) | (20.5) | (2.0) | (1.4) | (1.7) | 1.2 | 0.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.5 | 2.7 | 0.5 | - | - |
| Total Stockholders Equity | 2,499.6 | 2,513.0 | 2,107.5 | 1,765.7 | 1,538.8 | 1,444.2 | 1,140.1 | 1,045.1 | 940.8 | 954.3 | 967.5 | 937.0 | 888.8 | 738.8 | 835.9 | 653.0 | 491.4 | 384.7 | 298.6 |
| Total Equity | 2,499.6 | 2,513.0 | 2,107.5 | 1,765.7 | 1,538.8 | 1,444.2 | 1,140.1 | 1,045.1 | 940.8 | 954.3 | 967.5 | 937.0 | 888.8 | 738.8 | 841.4 | 655.7 | 491.9 | 384.7 | 298.6 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | (1,089.4) | (648.8) | (589.1) | (429.4) | (291.2) | (178.5) | (219.8) | (238.4) | (77.2) | - | - | - | - | - |
| Working Capital | 2,046.3 | 2,090.5 | 1,723.5 | 1,412.9 | 1,210.4 | 1,182.4 | 893.2 | 844.9 | 721.5 | 661.8 | 547.3 | 519.1 | 501.6 | 424.6 | 585.8 | 570.9 | 420.1 | - | - |
| Book Value | 2,499.6 | 2,513.0 | 2,107.5 | 1,765.7 | 1,538.8 | 1,444.2 | 1,140.1 | 1,045.1 | 940.8 | 954.3 | 967.5 | 937.0 | 888.8 | 738.8 | 835.9 | 653.0 | 491.4 | 384.7 | 298.6 |
| Tangible Book Value | 2,470.0 | 2,483.3 | 2,066.4 | 1,714.3 | 1,485.1 | 1,388.3 | 1,078.1 | 979.6 | 868.9 | 875.1 | 756.5 | 721.3 | 669.5 | 514.1 | 621.4 | 628.1 | 467.4 | - | - |
| 695.2 |
| 843.5 |
| 998.3 |
| 746.2 |
| 956.7 |
| 1,089.4 |
| 1,156.6 |
| 626.4 |
| 661.9 |
| 649.4 |
| 616.9 |
| 177.7 |
| 502.6 |
| 589.7 |
| 515.9 |
| 182.2 |
| 417.9 |
| 430.0 |
| 493.0 |
| 230.6 |
| 279.9 |
| 291.8 |
| 296.4 |
| 110.0 |
| 202.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,907.2 | 2,086.7 | 1,414.5 | 1,720.4 | 1,889.2 | 2,240.9 | 1,225.7 | 1,438.4 | 1,502.1 | 1,650.8 | 823.1 | 1,046.9 | 981.8 | 1,057.8 | 419.3 | 695.2 | 843.5 | 998.3 | 746.2 | 956.7 | 1,089.4 | 1,156.6 | 626.4 | 661.9 | 649.4 | 616.9 | 177.7 | 502.6 | 589.7 | 515.9 | 182.2 | 417.9 | 430.0 | 493.0 | 230.6 | 279.9 | 291.8 | 296.4 | 110.0 | 202.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 319.0 | 344.3 | 538.8 | 376.5 | 332.9 | 303.1 | 537.1 | 303.1 | 296.6 | 331.7 | 487.7 | 271.2 | 301.5 | 326.3 | 434.7 | 322.0 | 302.7 | 334.5 | 370.4 | 218.8 | 215.7 | 312.9 | 326.3 | 135.2 | 185.6 | 286.9 | 334.6 | 159.7 | 178.6 | 279.0 | 321.8 | 131.9 | 143.7 | 232.6 | 306.6 | 108.9 | 158.6 | 216.8 | 300.2 | 103.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 487.0 | 633.5 | 835.6 | 849.4 | 495.2 | 576.7 | 777.9 | 753.3 | 474.3 | 539.0 | 726.3 | 740.6 | 532.9 | 723.4 | 925.0 | 839.5 | 506.8 | 550.7 | 636.3 | 457.7 | 278.2 | 305.3 | 484.1 | 435.0 | 311.6 | 365.9 | 558.9 | 473.4 | 278.8 | 342.0 | 514.9 | 435.6 | 299.6 | 396.3 | 555.6 | 441.6 | 298.9 | 373.5 | 578.0 | 469.2 |
| Prepaid Expenses | 53.2 | 49.7 | 48.7 | 52.6 | 39.3 | 47.0 | 46.5 | 45.2 | 34.3 | 36.1 | 46.1 | 40.0 | 33.8 | 33.8 | 36.2 | 30.7 | 25.6 | 28.2 | ||||||||||||||||||||||
| Other Current Assets | 82.1 | 160.5 | 125.9 | 60.6 | 67.3 | 79.2 | 80.2 | 43.3 | 92.7 | 75.9 | 83.5 | 58.2 | 55.5 | 97.8 | 73.8 | 43.7 | 55.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,850.4 | 3,282.4 | 2,971.5 | 3,074.8 | 2,860.5 | 3,274.1 | 2,701.3 | 2,612.8 | 2,443.5 | 2,648.9 | 2,179.9 | 2,175.2 | 1,910.3 | 2,243.7 | 1,913.3 | 1,949.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 795.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 457.2 | 442.6 | 433.9 | 420.7 | 403.0 | 391.9 | 378.6 | 362.2 | 349.1 | 348.9 | 333.7 | 324.6 | 317.5 | 312.7 | 298.8 | 290.7 | 282.6 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 337.8 | 333.6 | 333.5 | 332.3 | 325.6 | 323.4 | 319.6 | 305.6 | 302.1 | 300.8 | 295.2 | 288.8 | 266.7 | 242.6 | 221.3 | 219.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | 14.0 | ||||||||||||||||||||||
| Intangible Assets | 15.6 | 15.7 | 15.7 | 15.7 | 15.7 | 15.8 | 15.9 | 26.7 | 27.1 | 35.8 | 36.4 | 36.9 | 37.5 | 38.0 | 38.6 | 39.1 | 39.7 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 335.1 | 300.9 | 305.4 | 269.2 | 237.4 | 218.9 | 217.4 | 221.2 | 225.7 | 232.2 | 209.3 | 219.2 | 213.3 | 166.5 | 164.8 | 172.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 68.5 | 93.7 | 90.8 | 85.8 | 77.6 | 65.4 | 73.3 | 71.6 | 72.6 | 69.0 | 71.1 | 70.6 | 72.6 | 63.3 | 60.4 | 63.2 | 64.2 | |||||||||||||||||||||||
| Other Non-Current Assets | 66.3 | 62.0 | 53.5 | 47.4 | 39.5 | 52.8 | 56.6 | 54.3 | 50.6 | 46.9 | 42.7 | 43.3 | 41.9 | 41.1 | 54.0 | 55.1 | 57.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,687.8 | 4,102.2 | 3,784.3 | 3,839.3 | 3,570.3 | 3,964.4 | 3,398.1 | 3,306.2 | 3,135.6 | 3,347.5 | 2,848.5 | 2,847.9 | 2,556.2 | 2,809.3 | 2,466.3 | 2,513.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 83.9 | 76.8 | 75.9 | 65.3 | 54.5 | 46.0 | 48.7 | 46.4 | 53.6 | 51.1 | 49.5 | 51.2 | 50.8 | 49.3 | 46.9 | 47.5 | ||||||||||||||||||||||||
| Accrued Expenses | 119.6 | 86.9 | 65.6 | 69.0 | 125.4 | 97.3 | 60.1 | 61.5 | 123.7 | 86.4 | 49.2 | 42.4 | 63.8 | 50.1 | 37.0 | 38.4 | 67.6 | 49.9 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 804.1 | 1,149.4 | 968.8 | 1,047.0 | 769.9 | 1,032.9 | 875.6 | 912.5 | 720.0 | 927.4 | 759.4 | 735.8 | 497.4 | 815.3 | 728.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 291.3 | 266.1 | 274.8 | 246.8 | 222.5 | 211.0 | 210.0 | 216.0 | 213.3 | 222.9 | 201.6 | 209.4 | 195.7 | 151.1 | 150.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 66.5 | 61.6 | 59.1 | 58.2 | 51.2 | 52.0 | 51.6 | 50.3 | 42.4 | 40.4 | 38.2 | 38.1 | 35.3 | 27.5 | 25.8 | 26.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 384.1 | 343.3 | 349.5 | 324.8 | 287.3 | 300.6 | 299.3 | 319.3 | 308.1 | 315.8 | 294.0 | 310.0 | 293.1 | 224.8 | 221.9 | 241.1 | ||||||||||||||||||||||||
| Total Liabilities | 1,188.1 | 1,492.7 | 1,318.2 | 1,371.8 | 1,057.2 | 1,333.4 | 1,174.9 | 1,231.7 | 1,028.1 | 1,243.3 | 1,053.4 | 1,045.8 | 790.5 | 1,040.1 | 950.5 | 1,040.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0.3 | 1.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | 287.8 | 279.1 | 267.9 | 261.8 | 253.5 | 259.9 | 252.2 | 253.5 | 243.1 | 256.0 | 243.4 | 239.7 | 232.9 | 226.3 | 219.1 | 214.5 | 210.8 | |||||||||||||||||||||||
| Retained Earnings | 2,246.4 | 2,375.0 | 2,245.8 | 2,262.3 | 2,307.7 | 2,424.9 | 2,013.3 | 1,875.3 | 1,913.6 | 1,890.3 | 1,600.9 | 1,609.5 | 1,571.6 | 1,582.9 | 1,348.8 | 1,297.5 | 1,352.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (35.9) | (46.1) | (49.1) | (58.1) | (49.7) | (55.4) | (43.8) | (54.5) | (50.7) | (42.4) | (49.5) | (47.3) | (39.0) | (40.3) | (52.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,499.6 | 2,609.5 | 2,466.0 | 2,467.5 | 2,513.0 | 2,630.9 | 2,223.2 | 2,074.5 | 2,107.5 | 2,104.2 | 1,795.1 | 1,802.1 | 1,765.7 | 1,769.2 | 1,515.8 | 1,472.4 | ||||||||||||||||||||||||
| Total Equity | 2,499.6 | 2,609.5 | 2,466.0 | 2,467.5 | 2,513.0 | 2,630.9 | 2,223.2 | 2,074.5 | 2,107.5 | 2,104.2 | 1,795.1 | 1,802.1 | 1,765.7 | 1,769.2 | 1,515.8 | 1,472.4 | 1,538.8 | 1,564.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 10.0 | 0.6 | 0.6 | 6.6 | 13.6 | 0.6 | 0.6 | 0.6 | 71.5 | 0.6 | 0.6 | 0.6 | 133.5 | 0.6 | 0.5 | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 2,046.3 | 2,132.9 | 2,002.7 | 2,027.8 | 2,090.5 | 2,241.2 | 1,825.7 | 1,700.4 | 1,723.5 | 1,721.4 | 1,420.5 | 1,439.4 | 1,412.9 | 1,428.4 | 1,184.7 | 1,150.0 | 1,210.4 | |||||||||||||||||||||||
| Book Value | 2,499.6 | 2,609.5 | 2,466.0 | 2,467.5 | 2,513.0 | 2,630.9 | 2,223.2 | 2,074.5 | 2,107.5 | 2,104.2 | 1,795.1 | 1,802.1 | 1,765.7 | 1,769.2 | 1,515.8 | 1,472.4 | 1,538.8 | 1,564.7 | ||||||||||||||||||||||
| Tangible Book Value | 2,470.0 | 2,579.8 | 2,436.4 | 2,437.8 | 2,483.3 | 2,601.1 | 2,193.3 | 2,033.8 | 2,066.4 | 2,054.4 | 1,744.8 | 1,751.2 | 1,714.3 | 1,717.2 | 1,463.3 | 1,419.3 | 1,485.1 | |||||||||||||||||||||||
| 26.6 |
| 28.0 |
| 16.9 |
| 21.1 |
| 19.9 |
| 18.3 |
| 17.8 |
| 19.1 |
| 23.3 |
| 20.5 |
| 19.9 |
| 17.5 |
| 21.2 |
| 21.2 |
| 17.6 |
| 18.1 |
| 19.1 |
| 18.5 |
| 16.0 |
| 17.4 |
| 20.5 |
| 17.1 |
| 68.8 |
| 50.3 |
| 61.1 |
| 44.2 |
| 51.1 |
| 31.7 |
| 24.4 |
| 21.5 |
| 42.9 |
| 35.1 |
| 28.5 |
| 26.0 |
| 49.7 |
| 36.7 |
| 31.1 |
| 17.6 |
| 36.5 |
| 28.9 |
| 17.0 |
| 30.8 |
| 58.1 |
| 48.0 |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,752.1 |
| 1,994.6 |
| 1,843.6 |
| 1,726.2 |
| 1,650.8 |
| 1,857.4 |
| 1,499.7 |
| 1,289.8 |
| 1,194.1 |
| 1,339.9 |
| 1,135.0 |
| 1,188.5 |
| 1,095.4 |
| 1,206.6 |
| 1,078.5 |
| 1,040.0 |
| 910.7 |
| 1,184.9 |
| 1,152.9 |
| 903.4 |
| 820.8 |
| 968.7 |
| 1,075.0 |
| 859.0 |
| 278.9 |
| 272.5 |
| 274.7 |
| 266.9 |
| 258.2 |
| 246.8 |
| 237.9 |
| 242.1 |
| 241.5 |
| 250.9 |
| 243.6 |
| 235.9 |
| 230.2 |
| 220.0 |
| 217.4 |
| 210.8 |
| 200.8 |
| 200.6 |
| 199.8 |
| 190.8 |
| 184.1 |
| 176.2 |
| 169.0 |
| 222.4 |
| 221.0 |
| 223.7 |
| 222.3 |
| 206.2 |
| 205.7 |
| 207.9 |
| 209.1 |
| 209.0 |
| 209.7 |
| 212.3 |
| 211.3 |
| 213.8 |
| 215.6 |
| 215.7 |
| 217.7 |
| 220.2 |
| 215.8 |
| 217.0 |
| 219.6 |
| 225.5 |
| 240.6 |
| 246.7 |
| 245.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 127.9 |
| 127.9 |
| 40.3 |
| 40.8 |
| 41.4 |
| 41.9 |
| 46.1 |
| 46.8 |
| 47.4 |
| 48.0 |
| 48.7 |
| 49.3 |
| 50.1 |
| 51.5 |
| 52.9 |
| 54.4 |
| 55.8 |
| 57.9 |
| 59.8 |
| 61.7 |
| 63.5 |
| 65.1 |
| 67.0 |
| 78.7 |
| 80.7 |
| 182.5 |
| 180.1 |
| 190.6 |
| 189.9 |
| 187.0 |
| 206.3 |
| 224.2 |
| 230.6 |
| 243.5 |
| 216.4 |
| 228.0 |
| 232.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.9 |
| 39.6 |
| 40.8 |
| 37.2 |
| 27.5 |
| 27.4 |
| 28.2 |
| 28.2 |
| 32.2 |
| 31.3 |
| 33.0 |
| 30.9 |
| 32.8 |
| 38.9 |
| 37.4 |
| 38.4 |
| 33.6 |
| 52.5 |
| 50.7 |
| 44.7 |
| 57.1 |
| 21.6 |
| 21.0 |
| 56.8 |
| 58.2 |
| 56.7 |
| 30.6 |
| 30.8 |
| 30.4 |
| 29.5 |
| 28.2 |
| 27.6 |
| 21.8 |
| 22.2 |
| 21.7 |
| 20.6 |
| 22.6 |
| 21.9 |
| 23.3 |
| 22.9 |
| 22.3 |
| 21.7 |
| 21.6 |
| 21.9 |
| 22.6 |
| 24.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,332.3 |
| 2,547.6 |
| 2,410.4 |
| 2,291.3 |
| 2,167.7 |
| 2,387.9 |
| 2,050.3 |
| 1,848.6 |
| 1,765.1 |
| 1,888.4 |
| 1,691.7 |
| 1,751.1 |
| 1,427.2 |
| 1,542.5 |
| 1,424.0 |
| 1,386.7 |
| 1,264.4 |
| 1,531.0 |
| 1,520.3 |
| 1,272.9 |
| 1,191.8 |
| 1,369.3 |
| 1,572.6 |
| 1,357.7 |
| - |
| - |
| - |
| 0.7 |
| 10.0 |
| 0.6 |
| 0.6 |
| 6.6 |
| 13.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 71.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 133.5 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.1 |
| 48.3 |
| 48.9 |
| 46.3 |
| 46.8 |
| 47.8 |
| 48.7 |
| 48.0 |
| 49.1 |
| 47.5 |
| 48.9 |
| 48.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.2 |
| 41.1 |
| 79.2 |
| 58.4 |
| 30.6 |
| 27.3 |
| 42.3 |
| 40.8 |
| 28.7 |
| 56.2 |
| 54.5 |
| 42.1 |
| 31.7 |
| 53.6 |
| 55.7 |
| 44.5 |
| 31.5 |
| 22.2 |
| 22.6 |
| 21.4 |
| 26.1 |
| 21.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 799.8 |
| 541.7 |
| 727.9 |
| 683.0 |
| 600.5 |
| 468.4 |
| 571.9 |
| 503.8 |
| 395.0 |
| 300.9 |
| 463.2 |
| 465.8 |
| 441.7 |
| 250.5 |
| 394.4 |
| 448.2 |
| 354.6 |
| 189.2 |
| 364.8 |
| 474.0 |
| 285.9 |
| 159.1 |
| 327.0 |
| 545.9 |
| 372.0 |
| 159.3 |
| 172.0 |
| 171.3 |
| 182.1 |
| 185.8 |
| 176.3 |
| 186.9 |
| 196.9 |
| 205.6 |
| 215.7 |
| 192.6 |
| 201.6 |
| 206.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.5 |
| 25.6 |
| 25.3 |
| 25.4 |
| 18.7 |
| 18.7 |
| 17.1 |
| 16.1 |
| 14.5 |
| 15.8 |
| 15.2 |
| 15.5 |
| 18.9 |
| 18.8 |
| 15.2 |
| 15.3 |
| 15.7 |
| 15.4 |
| 15.3 |
| 14.4 |
| 14.7 |
| 13.7 |
| 12.1 |
| 11.5 |
| 251.7 |
| 254.9 |
| 263.7 |
| 271.7 |
| 255.1 |
| 295.9 |
| 303.5 |
| 316.6 |
| 324.1 |
| 301.4 |
| 309.5 |
| 314.0 |
| 131.6 |
| 130.2 |
| 129.0 |
| 130.0 |
| 134.4 |
| 133.3 |
| 77.4 |
| 73.3 |
| 78.5 |
| 71.8 |
| 69.5 |
| 68.5 |
| 793.4 |
| 982.8 |
| 946.7 |
| 872.3 |
| 723.5 |
| 867.7 |
| 807.4 |
| 711.6 |
| 625.0 |
| 764.6 |
| 775.4 |
| 755.8 |
| 382.1 |
| 524.6 |
| 577.2 |
| 484.6 |
| 323.6 |
| 498.1 |
| 551.5 |
| 359.2 |
| 237.5 |
| 398.8 |
| 615.3 |
| 440.5 |
| 209.8 |
| 206.8 |
| 208.8 |
| 203.3 |
| 208.1 |
| 194.1 |
| 195.2 |
| 191.5 |
| 188.7 |
| 184.6 |
| 184.0 |
| 178.2 |
| 174.8 |
| 171.1 |
| 170.8 |
| 167.6 |
| 164.6 |
| 166.7 |
| 163.2 |
| 160.8 |
| - |
| - |
| - |
| 1,373.8 |
| 1,271.6 |
| 1,223.3 |
| 1,257.4 |
| 1,323.1 |
| 1,067.5 |
| 966.0 |
| 973.9 |
| 957.9 |
| 756.3 |
| 833.8 |
| 889.3 |
| 865.3 |
| 695.6 |
| 746.2 |
| 785.9 |
| 890.1 |
| 828.4 |
| 778.8 |
| 819.6 |
| 835.3 |
| 806.8 |
| 767.5 |
| (39.9) |
| (25.0) |
| (19.2) |
| (14.9) |
| (13.4) |
| (16.7) |
| (11.3) |
| (19.0) |
| (24.6) |
| (25.6) |
| (23.1) |
| (24.8) |
| (22.9) |
| (22.7) |
| (22.5) |
| (20.2) |
| (15.1) |
| (13.0) |
| (22.1) |
| (26.6) |
| (28.7) |
| (26.5) |
| (30.2) |
| (15.7) |
| (13.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,538.8 |
| 1,564.7 |
| 1,463.7 |
| 1,419.0 |
| 1,444.2 |
| 1,520.1 |
| 1,243.0 |
| 1,136.9 |
| 1,140.1 |
| 1,123.7 |
| 916.3 |
| 995.3 |
| 1,045.1 |
| 1,017.9 |
| 846.8 |
| 902.2 |
| 940.8 |
| 1,032.9 |
| 968.8 |
| 913.7 |
| 954.3 |
| 970.5 |
| 957.3 |
| 917.2 |
| 1,463.7 |
| 1,419.0 |
| 1,444.2 |
| 1,520.1 |
| 1,243.0 |
| 1,136.9 |
| 1,140.1 |
| 1,123.7 |
| 916.3 |
| 995.3 |
| 1,045.1 |
| 1,017.9 |
| 846.8 |
| 902.2 |
| 940.8 |
| 1,032.9 |
| 968.8 |
| 913.7 |
| 954.3 |
| 970.5 |
| 957.3 |
| 917.2 |
| - |
| - |
| (1,155.9) |
| (616.4) |
| (661.3) |
| (648.8) |
| (610.2) |
| (164.1) |
| (502.0) |
| (589.1) |
| (515.3) |
| (110.7) |
| (417.3) |
| (429.4) |
| (492.4) |
| (97.1) |
| (279.4) |
| (291.2) |
| - |
| - |
| - |
| 1,266.7 |
| 1,160.6 |
| 1,125.7 |
| 1,182.4 |
| 1,285.6 |
| 995.9 |
| 894.8 |
| 893.2 |
| 876.7 |
| 669.2 |
| 746.7 |
| 844.9 |
| 812.3 |
| 630.2 |
| 685.4 |
| 721.5 |
| 820.1 |
| 678.9 |
| 617.5 |
| 661.8 |
| 641.7 |
| 529.2 |
| 486.9 |
| 1,463.7 |
| 1,419.0 |
| 1,444.2 |
| 1,520.1 |
| 1,243.0 |
| 1,136.9 |
| 1,140.1 |
| 1,123.7 |
| 916.3 |
| 995.3 |
| 1,045.1 |
| 1,017.9 |
| 846.8 |
| 902.2 |
| 940.8 |
| 1,032.9 |
| 968.8 |
| 913.7 |
| 954.3 |
| 970.5 |
| 957.3 |
| 917.2 |
| 1,510.5 |
| 1,408.9 |
| 1,363.6 |
| 1,388.3 |
| 1,460.1 |
| 1,182.2 |
| 1,075.6 |
| 1,078.1 |
| 1,061.1 |
| 853.0 |
| 931.2 |
| 979.6 |
| 951.0 |
| 778.4 |
| 832.4 |
| 868.9 |
| 959.1 |
| 893.2 |
| 836.2 |
| 875.1 |
| 889.5 |
| 750.6 |
| 708.6 |